Find out why Universal Display's -36.6% return over the last year is lagging behind its peers.
A Discounted Cash Flow, or DCF, model estimates what a business could be worth today by projecting its future cash flows and then discounting those back to a present value. Here, the model used is a 2 Stage Free Cash Flow to Equity approach, which looks at an initial forecast period followed by a longer term phase.
Universal Display reported last twelve month free cash flow of about $128.4 million. Analysts and extrapolated estimates feed into a ten year path, with projected free cash flow of around $226.7 million in 2035. These future amounts are discounted using Simply Wall St's assumptions to reflect the idea that a dollar in the future is worth less than a dollar today.
Taken together, the DCF model arrives at an estimated intrinsic value of about $51.71 per share. Compared with the recent share price of US$94.07, the model suggests the stock is roughly 81.9% overvalued based on these cash flow assumptions and discount rate choices.
Result: OVERVALUED
Our Discounted Cash Flow (DCF) analysis suggests Universal Display may be overvalued by 81.9%. Discover 48 high quality undervalued stocks or create your own screener to find better value opportunities.
For a profitable company, the P/E ratio is often a practical way to think about value because it links what you are paying directly to the earnings the business is generating today. Investors usually accept a higher or lower P/E depending on what they expect for future growth and how much risk they see in those earnings, so there is no single “right” number.
Universal Display currently trades on a P/E of 18.31x. That sits below the wider Semiconductor industry average P/E of 41.32x and also below the peer group average of 23.30x. Simply Wall St’s Fair Ratio metric, which is 21.75x for Universal Display, aims to estimate what a more appropriate P/E could be after considering factors such as earnings growth, profit margins, industry, market cap and company specific risks.
This Fair Ratio can be more tailored than a simple comparison with peers or the broad industry because it adjusts for the company’s own profile rather than assuming all semiconductor names deserve similar multiples. Comparing the Fair Ratio of 21.75x with the current P/E of 18.31x suggests the shares are trading below that modelled level, which indicates that the stock may be undervalued on this measure.
Result: UNDERVALUED
P/E ratios tell one story, but what if the real opportunity lies elsewhere? Start investing in legacies, not executives. Discover our 18 top founder-led companies.
Earlier we mentioned that there is an even better way to understand valuation, so let us introduce Narratives. These are simple stories you build around the numbers by linking your view of a company’s future revenue, earnings and margins to a financial forecast and then to a Fair Value that you can compare with the current share price to help decide whether to buy, hold or sell. All of this is available within an easy tool on Simply Wall St’s Community page that updates automatically when new news or earnings arrive. For Universal Display, one investor might align with a higher Fair Value such as US$213.00 if they think IT OLED demand, blue emitters and new 8.6 gen capacity will fully play out. Another might lean closer to a lower Fair Value such as US$130.00 if they are more focused on risks around capacity ramps, patent expiries and contract renewals. Your own Narrative simply makes your assumptions explicit so you can see how your story maps into the numbers.
Do you think there's more to the story for Universal Display? Head over to our Community to see what others are saying!
This article by Simply Wall St is general in nature. We provide commentary based on historical data and analyst forecasts only using an unbiased methodology and our articles are not intended to be financial advice. It does not constitute a recommendation to buy or sell any stock, and does not take account of your objectives, or your financial situation. We aim to bring you long-term focused analysis driven by fundamental data. Note that our analysis may not factor in the latest price-sensitive company announcements or qualitative material. Simply Wall St has no position in any stocks mentioned.
Have feedback on this article? Concerned about the content? Get in touch with us directly. Alternatively, email editorial-team@simplywallst.com